1. | Satyam Computer Services Limited (stand alone) profit and loss account for quarter ended December 31, 2008 |
Rs. In Crores | ||||||
Quarter Ended December | ||||||
Sl. No. | Particulars | 31, 2008 | ||||
1 |
Income from services | |||||
Exports | 2194.00 | |||||
Domestic | 100.00 | |||||
Total | 2294.00 | |||||
2 |
Other income | (88.00 | ) | |||
3 |
Total income | 2,206.00 | ||||
4 |
Personnel expenses | 1509.00 | ||||
5 |
Operating and Administration expenses | 421.00 | ||||
6 |
Total expenditure | 1930.00 | ||||
7 |
Profit before interest, depreciation/amortization and taxation (PBIDT) | 276.00 | ||||
8 |
PBIDT margin | 12.51 | % | |||
9 |
Operating profit (PBIDT without other income) | 364.00 | ||||
10 |
Operating profit margin | 15.87 | % | |||
11 |
Financial expenses | 8.00 | ||||
12 |
Depreciation/amortization | 66.00 | ||||
13 |
Profit before taxation [7-(11+12)] | 202.00 | ||||
14 |
Provision for taxation | 21.00 | ||||
15 |
Profit after taxation (PAT) | 181.00 |
Notes: | ||
1. | Revenue taken is sales for the quarter invoiced and unbilled. | |
2. | In the absence of identified Provision for Doubtful Debts we have provided same amount as was provided in the quarter ended September 30, 2008 for quarter ended December 31, 2008. | |
3. | Other Income includes realized as well as unrealized forex gain/loss. Gain/Loss pertaining to inflated assets/liabilities (Refer Confession statement of former Chairman) has not been eliminated pending completion of forensic audit activities and restatement of accounts. | |
4. | Conversion for US$ to Rs. is based on prevailing conversion rate on the transaction date. |
Quarter Ended December 31, 2008 | ||||||
12. |
Other Income | |||||
Interest on deposits Gross | | |||||
Interest on advances Gross | ||||||
Income From Investments Subsi | 5.00 | |||||
Profit on sale of current investments Trade | | |||||
Gain / (Loss) on exchange fluctuations | (94.00 | ) | ||||
Profit on sale of long term investments | | |||||
Provision no longer required written back | | |||||
Miscellaneous income | 1.00 | |||||
(88.00 | ) | |||||
13. |
Personnel Expenses | |||||
Salaries and bonus | 1,362.00 | |||||
Contribution to provident and other funds | 127.00 | |||||
Staff welfare expenses | 2.00 | |||||
Employee stock compensation expense | 18.00 | |||||
1,509.00 | * | |||||
* includes bench cost of Rs. 120 cr | ||||||
14. |
Operating and Administration Expenses | |||||
Rent | 57.00 | |||||
Rates and taxes | 2.00 | |||||
Insurance | 3.00 | |||||
Traveling and conveyance | 99.00 | |||||
Communication | 31.00 | |||||
Printing and stationery | 1.00 | |||||
Power and fuel | 15.00 | |||||
Advertising | | |||||
Marketing expenses | 23.00 |
Quarter Ended December 31, 2008 | ||||||
Repairs and maintenance | ||||||
Buildings | 1.00 | |||||
Machinery | 11.00 | |||||
Others | 13.00 | |||||
Security services | 2.00 | |||||
Legal and professional charges | 108.00 | |||||
Provision for doubtful debts and advances | 21.00 | |||||
Doubtful Advances Written off | ||||||
Loss on sale of Fixed Assets (net) | 1.00 | |||||
Fringe Benefit Tax-India | ||||||
Directors sitting fees | | |||||
Auditors remuneration | | |||||
Donations and contributions | | |||||
Subscriptions | 3.00 | |||||
Training and development | 1.00 | |||||
Research and development | | |||||
Software charges | 10.00 | |||||
Managerial remuneration | ||||||
Salaries | 1.00 | |||||
Commission | 1.00 | |||||
Contribution to P.F. | | |||||
Others | | |||||
Visa charges | 9.00 | |||||
Miscellaneous expenses | 8.00 | |||||
421.00 | ||||||
15. |
Financial Expenses | |||||
Other finance charges | 8.00 |
2. | Satyam Computer Services Limited (stand alone) profit and loss account for the month ended January 31, 2009 |
P&L January, 2009 | Draft and unaudited |
Rs. In Crores | ||||||
Month ended January 31, | ||||||
Sl.No. | Particulars | 2009 | ||||
1 |
Income from services | |||||
Exports | 661.00 | |||||
Domestic | 20.00 | |||||
Total | 681.00 | |||||
2 |
Other income | (34.00 | ) | |||
3 |
Total income | 647.00 | ||||
4 |
Personnel expenses | 504.00 | ||||
5 |
Operating and administration expenses | 116.00 | ||||
6 |
Total expenditure | 620.00 | ||||
7 |
Profit before interest, depreciation/amortization and taxation (PBIDT) | 27.00 | ||||
8 |
PBIDT margin | 4.17 | % | |||
9 |
Operating profit (PBIDT without other income) | 61.00 | ||||
10 |
Operating profit margin | 8.96 | % | |||
11 |
Financial expenses | 2.00 | ||||
12 |
Depreciation/amortization | 21.00 | ||||
13 |
Profit before taxation [7-(11+12)] | 4.00 | ||||
14 |
Provision for taxation | |||||
15 |
Profit after taxation (PAT) | 4.00 |
Notes: | ||
1. | Revenue taken is sales for the month invoiced and unbilled. | |
2. | In the absence of identified Provision for Doubtful Debts we have provided prorate amount as was provided in Sep 08 quarter prorate. | |
3. | Mark to market loss for January 2009 and February 2009 is provided on estimation basis. | |
4. | Provision for income taxes will be made on quarterly basis, and hence not provided in Jan and Feb P&L. | |
5. | Depreciation is normally accounted on quarterly basis. However depreciation for Jan 09 & Feb 09 is computed and provided. | |
6. | Other Income includes realized as well as unrealized forex gain/loss. Gain/Loss pertaining to inflated assets/liabilities (Refer Confession statement of former Chairman) has not been eliminated pending completion of forensic audit activities and restatement of accounts. |
Month ended January 31, 2009 | ||||||
12. |
Other Income | |||||
Interest on deposits Gross | | |||||
Interest on advances Gross | | |||||
Income From Investments Subsi | ||||||
Profit on sale of current investments Trade | | |||||
Gain / (Loss) on exchange fluctuations | (34.00 | ) | ||||
Profit on sale of long term investments | | |||||
Provision no longer required written back | | |||||
Miscellaneous income | | |||||
(34.00 | ) | |||||
13. |
Personnel Expenses | |||||
Salaries and bonus | 457.00 | |||||
Contribution to provident and other funds | 46.00 | |||||
Staff welfare expenses | 1.00 | |||||
Employee stock compensation expense | | |||||
504.00 | ||||||
* includes bench cost of Rs. 42 cr | ||||||
14. |
Operating and Administration Expenses | |||||
Rent | 16.00 | |||||
Rates and taxes | 1.00 | |||||
Insurance | 1.00 | |||||
Traveling and conveyance | 22.00 | |||||
Communication | 6.00 | |||||
Printing and stationery | | |||||
Power and fuel | 3.00 | |||||
Advertising | 1.00 | |||||
Marketing expenses | 3.00 | |||||
Repairs and maintenance | ||||||
Buildings | | |||||
Machinery | 6.00 | |||||
Others | 5.00 | |||||
Security services | 2.00 | |||||
Legal and professional charges | 34.00 | |||||
Provision for doubtful debts and advances | 7.00 | |||||
Doubtful Advances Written off | ||||||
Loss on sale of Fixed Assets (net) | | |||||
Fringe Benefit Tax-India | ||||||
Directors sitting fees | | |||||
Auditors remuneration | | |||||
Donations and contributions | | |||||
Subscriptions | | |||||
Training and development | 1.00 | |||||
Research and development | | |||||
Software charges | 4.00 | |||||
Managerial remuneration | ||||||
Salaries | | |||||
Commission | | |||||
Contribution to P.F. | | |||||
Others | | |||||
Visa charges | 2.00 | |||||
Miscellaneous expenses | 2.00 | |||||
116.00 |
3. | Satyam Computer Services Limited (stand alone) profit and loss account for the month ended February 28, 2009 |
P&L February, 2009 | Draft & unaudited |
Rs. In Crores | ||||||
The month ended | ||||||
Sl. No. | Particulars | February 28, 2009 | ||||
1
|
Income from services | |||||
Exports | 654.00 | |||||
Domestic | 22.00 | |||||
Total | 676.00 | |||||
2
|
Other income | (39.00 | ) | |||
3
|
Total income | 637.00 | ||||
4
|
Personnel expenses | 456.00 | ||||
5
|
Operating and administration expenses | 102.00 | ||||
6
|
Total expenditure | 558.00 | ||||
7
|
Profit before interest, depreciation/amortization and taxation (PBIDT) | 79.00 | ||||
8
|
PBIDT margin | 12.40 | % | |||
9
|
Operating profit (PBIDT without other income) | 118.00 | ||||
10
|
Operating profit margin | 17.46 | % | |||
11
|
Financial expenses | 4.00 | ||||
12
|
Depreciation/amortization | 21.00 | ||||
13
|
Profit before taxation [7-(11+12)] | 54.00 | ||||
14
|
Provision for taxation | 2.00 | ||||
15
|
Profit after taxation (PAT) | 52.00 |
Notes: | ||
1. | Revenue taken is sales for the month invoiced and unbilled. | |
2. | In the absence of identified Provision for Doubtful Debts we have provided prorate amount as was provided in Sep 08 quarter prorate. | |
3. | Mark to market loss for Jan 09 & Feb 09 is provided on estimation basis. | |
4. | Provision for income taxes will be made on quarterly basis, and hence not provided in Jan and Feb P&L. | |
5. | Depreciation is normally accounted on quarterly basis. However depreciation for Jan 09 & Feb 09 is computed and provided. | |
6. | Other Income includes realized as well as unrealized forex gain/loss. Gain/Loss pertaining to inflated assets/liabilities (Refer Confession statement of former Chairman) has not been eliminated pending completion of forensic audit activities and restatement of accounts. |
12.
|
Other Income | | ||||
Interest on deposits Gross | | |||||
Interest on advances Gross | | |||||
Income From Investments Subsi | | |||||
Profit on sale of current investments Trade | | |||||
Gain / (Loss) on exchange fluctuations | (39.00 | ) | ||||
Profit on sale of long term investments | ||||||
Provision no longer required written back | ||||||
Miscellaneous income | ||||||
(39.00 | ) | |||||
13.
|
Personnel Expenses | |||||
Salaries and bonus | 420.00 | |||||
Contribution to provident and other funds | 35.00 | |||||
Staff welfare expenses | 1.00 | |||||
Employee stock compensation expense | | |||||
456.00 | ||||||
14. |
||||||
Operating and Administration Expenses | ||||||
Rent | 19.00 | |||||
Rates and taxes | 1.00 | |||||
Insurance | 1.00 | |||||
Travelling and conveyance | 14.00 | |||||
Communication | 5.00 | |||||
Printing and stationery | | |||||
Power and fuel | 4.00 | |||||
Advertising | | |||||
Marketing expenses | 1.00 | |||||
Repairs and maintenance | | |||||
Buildings | | |||||
Machinery | 2.00 | |||||
Others | 5.00 | |||||
Security services | 1.00 | |||||
Legal and professional charges | 32.00 | |||||
Provision for doubtful debts and advances | 7.00 | |||||
Doubtful Advances Written off | | |||||
Loss on sale of Fixed Assets (net) | | |||||
Fringe Benefit Tax-India | | |||||
Directors sitting fees | | |||||
Auditors remuneration | | |||||
Donations and contributions | | |||||
Subscriptions | 1.00 | |||||
Training and development | | |||||
Research and development | | |||||
Software charges | 5.00 | |||||
Managerial remuneration | | |||||
Salaries | | |||||
Commission | | |||||
Contribution to P.F. | | |||||
Others | | |||||
Visa charges | 2.00 | |||||
Miscellaneous expenses | 2.00 | |||||
102.00 |
4. | Satyam Computer Services Limited (consolidated incl. subsidiaries) profit and loss account for quarter ended December 31, 2008 |
Dec-08 | Dec-08 | Dec-08 | Dec-08 | Dec-08 | Dec-08 | Dec-08 | Dec-08 | Dec-08 | Dec-08 | Dec-08 | Dec-08 | Dec-08 | Dec-08 | Dec-08 | Dec-08 | Dec-08 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Satyam | Satyam | Satyam | Satyam | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Computer | Computer | Computer | Nitor | Venture | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Satyam | Satyam | Services | Knowledge | Services | Services | Global | Bridge | C&S | S&V | Engg | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Computer | SATYAM | Technology | (Shanghai) | Dynamics | (Egypt) | (Nanjing) | Solutions | Strategy | Systems | Management | Services | Memo | JV | IC | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Services Ltd | BPO Ltd | Inc. | Co. Ltd. | CitiSoft PLC | Pte. Ltd | SAE | Co. Ltd | Ltd. | Group LLC | (CA Satyam) | Consultants | Ltd. | Entries | Elimination | Elim | Total | ||||||||||||||||||||||||||||||||||||||||||||||||||||
SATYAM Shareholding |
100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 50 | % | ||||||||||||||||||||||||||||||||||||||||||||
Income Services |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
External |
2,192.17 | 32.29 | 13.36 | 16.03 | 14.74 | | 0.85 | 1.47 | 0.64 | 19.10 | | | 6.22 | | | | 2,296.88 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Internal |
1.88 | | | 0.76 | 0.91 | | 0.14 | 0.14 | 8.93 | | | 5.28 | | (5.28 | ) | (12.76 | ) | | ||||||||||||||||||||||||||||||||||||||||||||||||||
Export |
2,194.05 | 32.29 | 13.36 | 16.79 | 15.65 | | 1.00 | 1.47 | 0.78 | 28.04 | | | 11.50 | | (5.28 | ) | (12.76 | ) | 2,296.88 | |||||||||||||||||||||||||||||||||||||||||||||||||
External |
99.96 | 0.11 | | | | | | | | | 1.12 | 16.42 | (0.06 | ) | | | | 117.55 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Internal |
| 21.22 | | | | | | | | | | 0.17 | | (0.17 | ) | (21.22 | ) | | ||||||||||||||||||||||||||||||||||||||||||||||||||
Domestic |
99.96 | 21.33 | | | | | | | | | 1.12 | 16.42 | 0.10 | | (0.17 | ) | (21.22 | ) | 117.55 | |||||||||||||||||||||||||||||||||||||||||||||||||
2,294.01 | 53.62 | 13.36 | 16.79 | 15.65 | | 1.00 | 1.47 | 0.78 | 28.04 | 1.12 | 16.42 | 11.60 | | (5.45 | ) | (33.98 | ) | 2,414.43 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Total External Sales |
2,292.13 | 32.40 | 13.36 | 16.03 | 14.74 | | 0.85 | 1.47 | 0.64 | 19.10 | 1.12 | 16.42 | 6.15 | | | | 2,414.43 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Total Internal Sales |
1.88 | 21.22 | | 0.76 | 0.91 | | 0.14 | | 0.14 | 8.93 | | | 5.45 | | (5.45 | ) | (33.98 | ) | | |||||||||||||||||||||||||||||||||||||||||||||||||
Other Income |
(88.23 | ) | 1.86 | 0.00 | (0.01 | ) | 1.52 | | (0.05 | ) | (0.01 | ) | 0.02 | 0.00 | 0.16 | 0.88 | 1.03 | 0.33 | | (4.72 | ) | (87.22 | ) | |||||||||||||||||||||||||||||||||||||||||||||
2,205.78 | 55.48 | 13.36 | 16.78 | 17.17 | | 0.95 | 1.46 | 0.79 | 28.04 | 1.29 | 17.30 | 12.63 | 0.33 | (5.45 | ) | (38.69 | ) | 2,327.21 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Expenditure |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Personnel Expenses |
1,508.31 | 36.35 | 13.28 | 14.69 | 16.03 | | 1.65 | 3.95 | 0.46 | 28.98 | 0.72 | 12.04 | 8.03 | (0.40 | ) | (5.45 | ) | (24.14 | ) | 1,614.52 | ||||||||||||||||||||||||||||||||||||||||||||||||
Cost of
Software and Hardware sold |
| | | | | | | | | | 0.63 | | | | | | 0.63 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Operating
and Administration
Expenses |
421.10 | 16.48 | 0.17 | 4.34 | 2.60 | 0.08 | 0.43 | 1.03 | 0.10 | 1.14 | 0.63 | 1.04 | 3.21 | 0.88 | | (9.84 | ) | 443.39 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Financial Expenses |
8.35 | 6.28 | | | 0.01 | | | | | 0.10 | 0.00 | 0.04 | 0.02 | | | | 14.79 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Depreciation
and Amortization |
65.87 | 5.71 | | 0.36 | 0.10 | | 0.11 | 0.59 | 0.00 | 0.36 | 0.01 | 0.37 | 0.45 | | | | 73.94 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Miscellaneous Expenditure Written
Off |
| | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||
2,003.63 | 64.83 | 13.45 | 19.39 | 18.73 | 0.08 | 2.20 | 5.57 | 0.56 | 30.59 | 1.99 | 13.49 | 11.71 | 0.48 | (5.45 | ) | (33.98 | ) | 2,147.27 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Profit Before Taxation and Minority Interest |
202.14 | (9.34 | ) | (0.09 | ) | (2.61 | ) | (1.56 | ) | (0.08 | ) | (1.25 | ) | (4.11 | ) | 0.23 | (2.55 | ) | (0.70 | ) | 3.81 | 0.92 | (0.16 | ) | | (4.72 | ) | 179.94 | ||||||||||||||||||||||||||||||||||||||||
Provision for Taxation Current |
25.00 | 0.02 | (0.68 | ) | | 0.56 | | | | | (0.86 | ) | | | | | | | 24.03 | |||||||||||||||||||||||||||||||||||||||||||||||||
Fringe Benefit |
4.50 | 0.20 | | | | | | | | | 0.00 | | 0.02 | | | | 4.72 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Deferred |
(8.61 | ) | | | | (1.39 | ) | | | | 0.00 | (0.02 | ) | | | | | | | (10.03 | ) | |||||||||||||||||||||||||||||||||||||||||||||||
Earlier Year |
| | | | | | | | | | | 1.17 | | | | | 1.17 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Profit After Taxation and Before Minority Interest |
181.25 | (9.56 | ) | 0.59 | (2.61 | ) | (0.72 | ) | (0.08 | ) | 1.25 | (4.11 | ) | 0.23 | (1.67 | ) | (0.71 | ) | 2.64 | 0.90 | (0.16 | ) | | (4.72 | ) | 160.05 | ||||||||||||||||||||||||||||||||||||||||||
Profit After Taxation, and Minority Interest |
181.25 | (9.56 | ) | 0.59 | (2.61 | ) | (0.72 | ) | (0.08 | ) | (1.25 | ) | (4.11 | ) | 0.23 | (1.67 | ) | (0.71 | ) | 2.64 | 0.90 | (0.16 | ) | | (4.72 | ) | 160.05 |
Note: | ||
1. | Effect of withdrawal of AS 11 is not considered | |
2. | Other income includes realized as well as unrealized forex gain/loss. In case of SCSL, gain or loss pertaining to inflated assets/liabilities (ref: confession statement of former chairman) has not been eliminated pending completion of forensic audit activities and restatement of accounts. | |
3. | Source: Management internal MIS and books of accounts | |
4. | Revenue taken is sales for the quarter invoiced and unbilled | |
5. | In the absence of identified Provision for Doubtful Debts we have provided same amount as was provided in Sep 08 quarter for quarter ending Dec 08. | |
6. | Conversion for US$ to Rs. is based on prevailing conversion rate on the transaction date for SCSL and based on quarter averages for subsidiaries. |
Dec-08 | Dec-08 | Dec-08 | Dec-08 | Dec-08 | Dec-08 | Dec-08 | Dec-08 | Dec-08 | Dec-08 | Dec-08 | Dec-08 | Dec-08 | Dec-08 | Dec-08 | Dec-08 | Dec-08 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Satyam | Satyam | Satyam | Satyam | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Computer | Computer | Computer | Nitor | Bridge | C&S | Venture | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Satyam | Satyam | Services | Knowledge | Services | Services | Global | Strategy | Systems | S&V | Engg | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Computer | SATYAM | Technology | (Shanghai) | CITISOFT | Dynamics | (Egypt) | (Nanjing) | Solutions | Group | (CA | Management | Services | Memo | JV | IC | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Services Ltd | BPO Ltd | Inc | Co. Ltd | PLC | Pte Ltd | SAE | Co. Ltd. | Ltd | LLC | Satyam) | Consultants | Ltd. | entries | Elim | Ohm | Total | ||||||||||||||||||||||||||||||||||||||||||||||||||||
13.Other Income |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest on Deposits Gross |
| (0.03 | ) | 0.00 | 0.01 | 0.02 | | | 0.00 | 0.02 | 0.00 | 0.16 | | | | | | 0.18 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Dividends
from Current Investments Trade |
4.72 | | | | | | | | | | | | | | | (4.72 | ) | | ||||||||||||||||||||||||||||||||||||||||||||||||||
Gain/(Loss) on exchange fluctuations (net) |
(93.62 | ) | 1.86 | | (0.01 | ) | 1.57 | | (0.05 | ) | (0.02 | ) | | | | (0.01 | ) | 1.02 | 0.33 | | | (88.92 | ) | |||||||||||||||||||||||||||||||||||||||||||||
Provision no
longer required written back |
| | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Miscellaneous Income |
0.67 | 0.01 | ( | ) | 0.00 | (0.07 | ) | | | | 0.00 | | | 0.89 | 0.01 | | | | 1.52 | |||||||||||||||||||||||||||||||||||||||||||||||||
(88.23 | ) | 1.88 | 0.00 | (0.01 | ) | 1.52 | | (0.05 | ) | (0.01 | ) | 0.02 | 0.00 | 0.16 | 0.88 | 1.03 | 0.33 | | (4.72 | ) | (87.22 | ) | ||||||||||||||||||||||||||||||||||||||||||||||
14. Personnel
Expenses |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Salaries and Bonus |
1,362.17 | 34.04 | 13.15 | 14.63 | 11.04 | | 1.52 | 3.93 | 0.46 | 28.80 | 0.65 | 11.53 | 7.89 | (0.40 | ) | (5.45 | ) | (24.14 | ) | 1,459.83 | ||||||||||||||||||||||||||||||||||||||||||||||||
Contribution to Provident and other funds |
126.63 | 1.66 | 0.13 | | 0.35 | | 0.12 | | | | 0.05 | 0.02 | 0.12 | | | | 129.07 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Staff welfare expenses |
2.05 | 0.66 | | 0.06 | 4.63 | | 0.01 | 0.02 | | 0.19 | 0.02 | 0.49 | 0.02 | | | | 8.13 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Employee stock compensation expense |
17.47 | | | | | | | | | | | | | | | | 17.47 | |||||||||||||||||||||||||||||||||||||||||||||||||||
1,508.31 | 36.35 | 13.28 | 14.69 | 16.03 | | 1.65 | 3.95 | 0.46 | 28.98 | 0.72 | 12.04 | 8.03 | (0.40 | ) | (5.45 | ) | (24.14 | ) | 1614.50 | |||||||||||||||||||||||||||||||||||||||||||||||||
15. Cost of software and hardware sold |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Opening inventory |
| | | | | | | | | | 0.05 | | | | | | 0.05 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Add: Purchases (net of returns) |
| | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||
Add: Pursuant to acquisition of balance interest in joint venture |
| | | | | | | | | | 0.63 | | | | | | 0.63 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Less: Closing inventory |
| | | | | | | | | | 0.05 | | | | | | 0.05 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | 0.63 | | | | | | 0.63 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
16. Operating and Administration Expenses |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Rent |
57.19 | 3.72 | 0.00 | 0.48 | 0.37 | | 0.03 | 0.07 | | 0.67 | 0.44 | 0.61 | 0.19 | | | | 63.75 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Rates and taxes |
2.13 | 0.02 | | 0.85 | 0.08 | | 0.01 | 0.06 | | | 0.00 | | 0.00 | | | | 3.15 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Fringe Benefit Tax India |
| | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||
Insurance |
3.08 | 0.18 | | 0.00 | 0.04 | | | 0.00 | | 0.00 | 0.01 | 0.08 | | | | | 3.40 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Travelling and conveyance |
99.16 | 4.44 | 0.05 | 1.81 | 0.79 | | 0.09 | 0.14 | | (3.93 | ) | 0.04 | 1.02 | 0.73 | 0.00 | | | 104.35 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Communication |
30.81 | 2.42 | 0.00 | 0.29 | 0.10 | | 0.07 | 0.25 | 0.02 | 0.35 | 0.01 | 0.12 | 0.04 | (0.06 | ) | | | 34.45 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Printing and stationery |
1.14 | 0.84 | 0.00 | 0.02 | 0.03 | | 0.00 | 0.03 | | 0.01 | 0.00 | 0.08 | 0.02 | | | | 2.16 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Power and fuel |
15.33 | 0.11 | | 0.08 | | | | 0.06 | | | 0.02 | 0.07 | 0.07 | | | | 15.74 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Advertisement |
0.34 | 0.01 | | | 0.26 | | | | | | | 0.08 | | | | | 0.68 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Marketing expenses |
22.78 | | | 0.22 | 0.17 | | 0.00 | 0.00 | | 1.62 | | 0.00 | 1.09 | | | | 25.89 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Repairs and maintenance |
| | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||
Buildings |
0.74 | | | | 0.00 | | 0.01 | | | | | | | | | | 0.75 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Machinery |
11.02 | 1.32 | | | | | 0.03 | | | | 0.01 | | 0.61 | | | | 12.98 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Others |
13.55 | (0.11 | ) | | 0.01 | 0.02 | | | 0.00 | 0.00 | 0.49 | 0.01 | (1.32 | ) | | | | | 12.65 | |||||||||||||||||||||||||||||||||||||||||||||||||
Security services |
1.84 | | | 0.04 | | | | 0.05 | | | 0.00 | | | | | | 1.94 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Legal and professional charges |
108.33 | 1.75 | 0.07 | 0.23 | 0.41 | 0.00 | 0.07 | 0.14 | 0.07 | 0.00 | 0.05 | 0.06 | 0.17 | 0.94 | | (9.84 | ) | 102.46 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Provision
for doubtful debts and advances |
21.22 | | | | 0.02 | | | | | | | | | | | | 21.24 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Doubtful
Advances Written off |
| | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||
Loss on sale
of Fixed assets (net) |
0.75 | | | | | | | | | | | | | | | | 0.75 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Directors sitting fees |
0.02 | | | | | | | | | | | | | | | | 0.02 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Auditors remuneration |
0.09 | 0.02 | 0.03 | 0.07 | 0.02 | | 0.07 | | | | 0.01 | | 0.02 | | | | 0.33 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Donations
and contributions |
0.13 | | | | | | | | | | | | | | | | 0.13 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Subscriptions |
2.79 | | | 0.00 | (0.01 | ) | | | 0.00 | | 0.08 | | 0.02 | | | | | 2.88 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Training and development |
0.87 | (0.10 | ) | | 0.00 | 0.09 | | | (0.02 | ) | | | | 0.01 | 0.09 | | | | 0.93 | |||||||||||||||||||||||||||||||||||||||||||||||||
Research and development |
(0.19 | ) | | | | | | | | | 0.14 | | | | | | | (0.05 | ) | |||||||||||||||||||||||||||||||||||||||||||||||||
Software charges |
9.90 | 1.09 | | 0.01 | 0.15 | | | 0.00 | | | | | 0.10 | | | | 11.26 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Managerial Remuneration |
| | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||
Salaries |
0.76 | | | | | | | | | | | | | | | | 0.97 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Commission |
0.71 | | | | | | | | | | | | | | | | 0.71 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Contribution to P.F. |
0.01 | | | | | | | | | | | | | | | | 0.01 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Others |
0.16 | | | | | | | | | | | | | | | | 0.16 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Visa charges |
8.74 | | | 0.03 | 0.00 | 0.02 | 8.80 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Miscellaneous expenses |
7.72 | 0.78 | 0.02 | 0.19 | 0.06 | 0.08 | 0.05 | 0.22 | 0.00 | 1.70 | 0.03 | 0.01 | 0.07 | | | | 10.93 | |||||||||||||||||||||||||||||||||||||||||||||||||||
421.10 | 16.48 | 0.17 | 4.34 | 2.60 | 0.08 | 0.43 | 1.03 | 0.10 | 1.14 | 0.63 | 1.04 | 3.21 | 0.88 | | (9.84 | ) | 443.42 | |||||||||||||||||||||||||||||||||||||||||||||||||||
17. Financial
Expenses |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest on
packing credit |
| 0.11 | | | | | | | | | | | | | | | 0.11 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Interest on External commercial Borrowings |
| | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||
Interest on
working capital loans |
| 4.27 | | | | | | | | | | | | | | | 4.27 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Interest on
term loans |
| 1.89 | | | | | | | | | | | | | | | 1.89 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Other
finance charges |
8.35 | 0.01 | | | 0.01 | | | | | 0.10 | 0.00 | 0.04 | 0.02 | | | | 8.51 | |||||||||||||||||||||||||||||||||||||||||||||||||||
8.35 | 6.28 | | | 0.01 | | | | | 0.10 | 0.00 | 0.04 | 0.02 | | | | 14.78 |
5. | Satyam Computer Services Limiteds subsidiaries profit and loss account for the month ended January 31, 2009 |
Satyam | ||||||||||||||||||||||||||||
Profit and Loss Account | Nitor Global | Computer | Satyam Computer | Satyam Computer | S&V | C&S | Satyam | |||||||||||||||||||||
for the month of January | Solutions | Services (Egypt) | services (Sanghai) | Services (Nanjing) | Management | System (CA | BPO | |||||||||||||||||||||
2009 Draft and Unaudited | Ltd | S.A.E | Co. Ltd. | Co. Ltd. | Consultants | Satyam) | Limited | |||||||||||||||||||||
Satyam shareholding % |
100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | ||||||||||||||
Income |
||||||||||||||||||||||||||||
Services |
||||||||||||||||||||||||||||
Exports |
0.14 | 0.65 | 4.70 | 0.18 | 5.26 | 0.10 | 10.75 | |||||||||||||||||||||
Domestic |
3.00 | |||||||||||||||||||||||||||
Other Income |
| (0.01 | ) | (0.00 | ) | 0.00 | | 0.06 | (8.35 | ) | ||||||||||||||||||
0.14 | 0.65 | 4.69 | 0.18 | 5.26 | 0.16 | 5.39 | ||||||||||||||||||||||
Expenditure |
||||||||||||||||||||||||||||
Personnel Expenses |
0.09 | 0.64 | 4.54 | 1.25 | 3.21 | 0.49 | 9.91 | |||||||||||||||||||||
Cost of Software
and Hardware Sold |
||||||||||||||||||||||||||||
Operating and Administration Expenses |
0.02 | 0.10 | 1.02 | 0.37 | 1.11 | | 4.42 | |||||||||||||||||||||
Financial Expenses |
| | | | | | 2.46 | |||||||||||||||||||||
Depreciation and
Amortization |
0.00 | 0.04 | 0.10 | 0.11 | | | 1.78 | |||||||||||||||||||||
0.11 | 0.78 | 5.67 | 1.72 | 4.32 | 0.49 | 18.57 | ||||||||||||||||||||||
Profit before taxation |
0.03 | (0.13 | ) | (0.97 | ) | (1.55 | ) | 0.94 | (0.33 | ) | (13.17 | ) |
Notes: | ||
1. | Revenue taken is sales for the month invoiced and unbilled. | |
2. | In the absence of identified Provision for Doubtful Debts we have provided prorate amount as was provided in Sep 08 quarter prorate. | |
3. | Mark to market loss for Jan 09 & Feb 09 is provided on estimation basis. | |
4. | Provision for income taxes will be made on quarterly basis, and hence not provided in Jan and Feb P&L. | |
5. | Depreciation is normally accounted on quarterly basis. However depreciation for Jan 09 & Feb 09 is computed and provided. | |
6. | Other Income includes realized as well as unrealized forex gain/loss. Gain/Loss pertaining to inflated assets/liabilities (Refer Confession statement of former Chairman) has not been eliminated pending completion of forensic audit activities and restatement of accounts. |
6. | Satyam Computer Services Limited subsidiaries profit and loss account for the month ended February 28, 2009 |
Satyam | Satyam | |||||||||||||||||||||||||||
Profit and Loss | Satyam | Computer | Computer | |||||||||||||||||||||||||
Account for the month | Computer | services | Services | Satyam | ||||||||||||||||||||||||
of Feb09Draft and | Nitor Global | Services (Egypt) | (Sanghai) Co. | (Nanjing) Co. | S&V Management | C&S System | BPO | |||||||||||||||||||||
Unaudited | Solutions Ltd | S.A.E | Ltd. | Ltd. | Consultants | (CA Satyam) | Limited | |||||||||||||||||||||
Satyam shareholding % |
100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | 100 | % | ||||||||||||||
Income |
||||||||||||||||||||||||||||
Services |
||||||||||||||||||||||||||||
Exports |
0.10 | 0.69 | 4.27 | 0.30 | 5.38 | 0.12 | 10.17 | |||||||||||||||||||||
Domestic |
2.40 | |||||||||||||||||||||||||||
Other Income |
| (0.00 | ) | (0.00 | ) | (0.01 | ) | | 0.06 | 2.63 | ||||||||||||||||||
0.10 | 0.69 | 4.27 | 0.28 | 5.38 | 0.17 | 15.20 | ||||||||||||||||||||||
Expenditure |
||||||||||||||||||||||||||||
Personnel Expenses |
0.07 | 0.85 | 4.65 | 1.19 | 2.94 | 9.50 | ||||||||||||||||||||||
Cost of Software
and Hardware Sold |
||||||||||||||||||||||||||||
Operating and
Administration
Expenses |
0.02 | 0.09 | 1.26 | 0.31 | 1.05 | | 3.92 | |||||||||||||||||||||
Financial Expenses |
| | | | | | 2.37 | |||||||||||||||||||||
Depreciation and
Amortization |
0.00 | 0.04 | 0.10 | 0.10 | | | 1.55 | |||||||||||||||||||||
0.09 | 0.98 | 6.01 | 1.61 | 3.99 | 0.49 | 17.34 | ||||||||||||||||||||||
Profit before taxation |
0.01 | (0.30 | ) | (1.74 | ) | (1.33 | ) | 1.39 | (0.32 | ) | (2.15 | ) |
Notes: | ||
1. | Revenue taken is sales for the month invoiced and unbilled. | |
2. | In the absence of identified Provision for Doubtful Debts we have provided prorate amount as was provided in Sep 08 quarter prorate. | |
3. | Mark to market loss for Jan 09 & Feb 09 is provided on estimation basis. | |
4. | Provision for income taxes will be made on quarterly basis, and hence not provided in Jan and Feb P&L. | |
5. | Depreciation is normally accounted on quarterly basis. However depreciation for Jan 09 & Feb 09 is computed and provided. | |
6. | Other Income includes realized as well as unrealized forex gain/loss. Gain/Loss pertaining to inflated assets/liabilities (Refer Confession statement of former Chairman) has not been eliminated pending completion of forensic audit activities and restatement of accounts. |
7. | A. Cash flow numbers for Satyam Computer Services Limited (stand-alone) for months of January (beginning January 9), February and March 2009 |
Jan* | Feb | Mar | Grand total | |||||||||||||
Balance |
143 | 300 | 482 | 143 | ||||||||||||
Collections |
736 | 636 | 692 | 2,064 | ||||||||||||
Loans |
| 300 | 69 | 369 | ||||||||||||
Payments |
579 | 754 | 870 | 2,203 | ||||||||||||
Surplus/deficit |
157 | 182 | (109 | ) | 230 | |||||||||||
Closing Balance |
300 | 482 | 373 | 373 |
* | January 9 January 31st |
B. | Bank loan information for Satyam Computer Services Limited (stand-alone) for months of January, February and March 2009 |
Rs. In Crores | ||||||||||||||||||||
Existing | ||||||||||||||||||||
Loans as of | New Loans | Repaid Loans | ||||||||||||||||||
January [1], | January- | Total | (January- | Balance outstanding (as | ||||||||||||||||
2009 | March | Loans | March) | of March 31, 2009) | ||||||||||||||||
Fund based |
||||||||||||||||||||
Citibank |
200 | | 200 | 100 | 100 | |||||||||||||||
(Export Packing
Credit US$ Loan) |
||||||||||||||||||||
IDBI Bank |
| 150 | 150 | | 150 | |||||||||||||||
Bank of Baroda |
| 150 | 150 | | 150 | |||||||||||||||
HDFC Bank |
69 | 69 | | 69 | ||||||||||||||||
200 | 369 | 569 | 100 | 469 | ||||||||||||||||
Corporate guarantee for Satyam BPO |
||||||||||||||||||||
BNP Paribas |
225 | | 225 | 56 | 169 | |||||||||||||||
Non fund based (Bank Guarantees) |
||||||||||||||||||||
Citibank |
80 | 80 | 80 | |||||||||||||||||
Bank of Baroda |
2 | 2 | 2 | |||||||||||||||||
BNP Paribas |
95 | 7 | 102 | 102 | ||||||||||||||||
177 | 7 | 184 | | 184 |
Note: | The undrawn loan is Rs. 316 Crores. [IDBI Bank Rs. 150 Crores; Bank of Baroda Rs. 150 Crores and HDFC Rs. 16 Crores.] |
C. | Cash outlays information for Satyam Computer Services Limited (stand-alone) for months of January (beginning January 9), February and March 2009 |
Rs. In Crores | ||||||||||||||||||
Cash Outlays | January | February | March | |||||||||||||||
S. no | Operating cash outlays | 2009* | 2009 | 2009 | Total | |||||||||||||
9th to 31st | 1st to 28th | 1st to 31st | ||||||||||||||||
1 |
Employment related | |||||||||||||||||
Salaries | 331.01 | 308.16 | 387.29 | 1,026.46 | ||||||||||||||
Medical Insurance | 40.60 | 24.70 | 25.87 | 91.17 | ||||||||||||||
Statutory compliance | 35.67 | 125.40 | 90.48 | 251.55 | ||||||||||||||
2 |
Sub contractors | 26.30 | 53.55 | 24.11 | 103.95 | |||||||||||||
3 |
Rent and utilities | 7.28 | 31.47 | 29.84 | 68.59 | |||||||||||||
4 |
Travel and Forex | 2.81 | 40.72 | 51.12 | 94.65 | |||||||||||||
5 |
Other insurance | 2.68 | 1.09 | 2.42 | 6.19 | |||||||||||||
6 |
Other Operating expenses | 13.33 | 45.19 | 90.67 | 149.19 | |||||||||||||
7 |
Subsidiary (operating expenses) | 22.88 | 9.58 | 12.15 | 44.61 | |||||||||||||
A |
Total Operating Cash outlays | 482.56 | 639.85 | 713.95 | 1,836.36 | |||||||||||||
Non Operating Cash outlays | ||||||||||||||||||
(i) |
Capital expenditures | | 8.53 | 44.01 | 52.54 | |||||||||||||
(ii) |
Marked to Market losses on account of foreign exchange contracts settled | 47.03 | 81.86 | 18.92 | 147.81 | |||||||||||||
(iii) |
Repayment of loans | 49.50 | 4.91 | 49.45 | 103.86 | |||||||||||||
(iv) |
Deposits and margin money for Bank Guarantees | | 6.67 | 2.16 | 8.83 | |||||||||||||
(v) |
Other non operative expenses | | 12.39 | 41.55 | 53.94 | |||||||||||||
B |
Total Non operating cash outlays | 96.53 | 114.35 | 156.09 | 366.98 | |||||||||||||
(A+B) |
TOTAL CASH OUTLAYS | 579.09 | 754.21 | 870.04 | 2,203.34 |
Note: | The Loan to Satyam BPO Limited, the Companys wholly-owned subsidiary (Satyam BPO), has been re-classified under non- operating expenses. |
8. | Accounts receivable and collections information for Satyam Computer Services Limited (stand-alone) as of February 28, 2009 |
Accounts Receivable as of 28 | ||||
February 2009 | Rs in Crores | |||
February invoicing* |
690 | |||
Not Due** |
101 | |||
Due in March 2009 |
533 | |||
Total Not due |
1,324 | |||
0 - 30 dpd*** |
67 | |||
31 - 60 dpd |
114 | |||
61 - 90 dpd |
52 | |||
91 - 120 dpd |
62 | |||
121 - 150 dpd |
34 | |||
151 - 180 dpd |
38 | |||
180+ dpd |
222 | |||
Total Overdue |
587 | |||
Grand total |
1,911 |
* | February 2009 invoicing in progress as on February 2, 2009. | |
** | Invoiced but due after March 2009. |
|
*** | dpd days past due date. |
Monthly Collection | ||||||||
US$ in Million | Rs. In Crores | |||||||
Apr/08 | 136 | 680 | ||||||
May/08 | 125 | 624 | ||||||
Jun/08 | 166 | 829 | ||||||
Jul/08 | 183 | 916 | ||||||
Aug/08 | 169 | 846 | ||||||
Sep/08 | 155 | 775 | ||||||
Oct/08 | 187 | 937 | ||||||
Nov/08 | 156 | 782 | ||||||
Dec/08 | 190 | 952 | ||||||
Jan/09 | 183 | 913 | ||||||
Feb/09 | 134 | 671 | ||||||
Average
Collection
per month |
162 | 811 |
Monthly Collections by Receivables Buckets | ||||||||||||||||||||
Against | Against | |||||||||||||||||||
Amount in US$ | Against 31st | Jan09 | Feb09 | Unapplied | ||||||||||||||||
Millions | Dec08 O/S | Invoices | Invoices | Collections | GRAND TOTAL | |||||||||||||||
Collection January 09 |
170 | 6 | 0 | 6 | 183 | |||||||||||||||
Collection February 09 |
75 | 25 | 7 | 27 | 134 | |||||||||||||||
Collection March 09
(until 12th) |
15 | 18 | 8 | 11 | 52 | |||||||||||||||
Grand Total |
260 | 49 | 15 | 45 | 369 | |||||||||||||||
Amount in Rs. Crores | ||||||||||||||||||||
Collection January 09 |
851 | 28 | 2 | 32 | 913 | |||||||||||||||
Collection February 09 |
376 | 127 | 35 | 133 | 671 | |||||||||||||||
Collection March 09
(until 12th) |
73 | 90 | 40 | 57 | 260 | |||||||||||||||
Grand Total |
1,299 | 245 | 77 | 223 | 1,844 |
9. | The Companys total bank balances as on March 31, 2009, were Rs. 373 Crores or US$74.6 million. Out of the sanctioned loan limits, as on March 31, 2009 the Company had availed of loans worth Rs. 469 Crores or US$93.8 million and undrawn fund based limit of loan worth Rs. 316 Crores or US$63.2 million. In addition, the non fund -based limits availed as on March 31, 2009 stood at Rs. 184 Crores or US$36.8 million. Further as on March 31, 2009 the outstanding loan of Satyam BPO stood at Rs. 169 Crores or US$33.8 million. | |
10. | Commitment and contingencies as on March 31, 2009 |
Commitment and Contingencies as on 31st March 09 | Amount | |||
Bank Guarantees |
183.88 | |||
Contracts pending execution on capital accounts, net of advances |
347.53 | |||
Claims against the Company not acknowledged as debts (Income tax and Sales
tax matters under dispute) |
149.23 | |||
Contingent consideration payable in respect of acquired subsidiary companies |
40.78 | |||
Corporate Guarantee |
239.31 | |||
Forwards and Option Contracts outstanding |
837.56 | |||
Foreign Currency Exposure that is not Hedged by a derivative instrument or
otherwise |
| |||
Total |
1,798.29 |
11. | Current liabilities as on February 28, 2009 |
Rs. In Crores | ||||||||||||||||
Category of Current | Immediately | Considered not | ||||||||||||||
S. no. | Liabilities | As on 28.02.09 | Description | payable | immediately payable | |||||||||||
1.
|
Salaries Payable | (234.88 | ) | Consists of part of salary payable for employees in US region, incentive payable, staggered remuneration provision based on companys policy of staggered bonus payments. | (234.88 | ) | ||||||||||
2.
|
Provisions | (315.67 | ) | Provisions for expenses like rents, telephone expenses, sub-contractors, electricity etc | (315.67 | ) | ||||||||||
3.
|
Stale Cheques and Advance from Associates | (4.66 | ) | Stale cheques are ones which have been issued 6 months back | (1.99 | ) | (2.67 | ) | ||||||||
4.
|
Sales Commission payable | (17.43 | ) | Amount provided in 2005 = Rs. 11 Crores. This needs be reviewed | (6.43 | ) | (11.00 | ) | ||||||||
5. |
Sundry Creditors Capex | (329.81 | ) | Finance Lease payable over 5-6 years | (206.95 | ) | (122.86 | ) | ||||||||
Unpaid capex for creditors which needs to be reduced from Advances also. Advance payment entry passed but not paid yet. | 63.00 | (63.00 | ) | |||||||||||||
6. |
Sundry Creditor Opex | (190.61 | ) | Unpaid Opex for Creditors which needs to be reduced from Advances also | (179.61 | ) | (11.00 | ) | ||||||||
7. |
Sundry Creditors Subcontractors | (27.97 | ) | (27.97 | ) | |||||||||||
8. |
Sundry Creditors Subs & JV | (26.87 | ) | This includes payable to Satyam Europe of 19.38 Crores, not considered immediately payable | (7.49 | ) | (19.38 | ) | ||||||||
9. |
Deferred Consideration for Bridge Investment | (41.88 | ) | Deferred Consideration of US$8 Million payable in Aug 09 to Bridge (Sellers) | (1.40 | ) | (40.48 | ) | ||||||||
10. |
Forward Contract Premium Accrued | (269.90 | ) | Mark to market losses considered separately | | (269.90 | ) | |||||||||
11. |
Advances from Customers | (1.41 | ) | (1.41 | ) | |||||||||||
12. |
Un-earned Revenue | (408.06 | ) | Advance invoices raised for work completed but accrual not yet done | | (408.06 | ) | |||||||||
13. |
Unclaimed Dividend | (77.70 | ) | This is un-presented dividend cheques. Cash is available in the bank dividend account for the same and hence this shall not be considered for cash projection | | (77.70 | ) | |||||||||
14. |
Statutory Liabilities | (112.37 | ) | Service Tax Payable 11.92 Crores will be adjusted against input credit | (100.45 | ) | (11.92 | ) | ||||||||
15. |
Negative Bank Balances | (54.84 | ) | This is on account of mark to market losses being debited by HDFC and HSBC Bank | | (54.84 | ) | |||||||||
Total | (2,114.06 | ) | (1,021.25 | ) | (1,092.81 | ) |
Salaries Payable | Rs. Cr | |||
LTA and medical provision |
8 | |||
Staggered incentive provision |
30 | |||
Unpaid variable compensation for Q2 |
3 | |||
Variable pay provision (Q3 and Jan & Feb) |
41 | |||
ELTP recognition liability for Q3 08-09 |
8 | |||
Incentives for 07-08 and 08-09 |
60 | |||
USA proportionate pay period provision |
33 | |||
Bonus provision |
5 | |||
OT payable for on-site associates |
2 | |||
Pay revisions not yet closed |
4 | |||
Pending full & final settlements |
40 | |||
TOTAL |
234 |
Major provision items | Rs. Cr | |||
sub contractors |
78 | |||
Strategic consultants |
27 | |||
Legal advisors & Forensic Auditors |
26 | |||
Europe and APAC vendor provisions |
17 | |||
Service Credit / volume discount for customers |
16 | |||
Corp Services |
16 | |||
Subsidiary Based |
13 | |||
Bus and Cab Charges |
12 | |||
Europe and APAC professional charges |
12 | |||
Rent |
10 | |||
USA Vendors |
10 | |||
Recruitment Professional |
8 | |||
Employee Insurance |
6 | |||
Electricity |
5 | |||
Telephones |
4 | |||
Housekeeping |
2 | |||
Visa Charges |
2 | |||
Purchase of License |
2 | |||
Circuit Charges |
2 | |||
Mobile Abroad |
1 | |||
Travel Fare Overseas |
1 | |||
TOTAL |
270 | |||
[covers 85% of the provisions of the total Rs.315.67 Crores] |
Breakup of Sundry Creditors CAPEX | Rs. Cr | |||
Balance as per ledger |
329 | |||
a. Finance lease payable over 5-6 years |
123 | |||
b. Advance payments due |
63 | |||
c. Net Sundry Creditors Capex |
143 |
Major Breakdown of Item c. (New Sundry Creditors Capex) (covering 70%) | ||||
civil contractors |
42 | |||
software licenses |
30 | |||
Computer supply |
5 | |||
Electrical contractor |
5 | |||
Government Agency |
5 | |||
Air conditioning |
8 | |||
Design generators |
4 | |||
TOTAL |
99 |
Sundry Creditors Opex Major items (80% coverage) | Rs. Cr | |||
Rent deposits and rent payable |
30 | |||
Travel vendors |
19 | |||
Health insurance |
16 | |||
Forex vendors |
14 | |||
legal consultants & professional consultants |
27 | |||
Software Vendors |
18 | |||
Satyam mfg technology |
10 | |||
Cab vendors |
4 | |||
Media consultants |
4 | |||
Link |
3 | |||
Visa |
2 | |||
TOTAL |
147 |
Statutory liabilities | Rs. Cr | |||
PAYE (Pay As You Earn) |
9 | |||
TDS Salaries |
19 | |||
PF |
14 | |||
VAT |
22 | |||
General Sales Tax |
10 | |||
Service Tax |
14 | |||
Pension Payable |
5 | |||
Wage tax |
3 | |||
Social security |
3 | |||
NI Payable |
2 | |||
Others |
11 | |||
TOTAL |
112 |
Major Creditor Categories Aging | ||||||||||||||||||||||||||||
Category | <30 days | 31-60 days | 61-90 days | 91-180 days | 181-365 days | >365 days | TOTAL | |||||||||||||||||||||
Sundry Creditors Opex |
26 | 49 | 51 | 33 | 15 | 17 | 191 | |||||||||||||||||||||
Sundry Creditors Capex |
17 | 21 | 23 | 57 | 12 | 13 | 143 | |||||||||||||||||||||
Subsidiaries & JVs |
1 | 3 | 1 | 1 | 2 | 19 | 27 | |||||||||||||||||||||
Sub-contractors |
13 | 8 | 7 | | | | 28 | |||||||||||||||||||||
TOTAL |
57 | 81 | 82 | 91 | 29 | 49 | 389 |
12. | Fixed assets schedule |
Rs. In Crores |
||||||||||||||||||||||||||||||||||||||||
GROSS BLOCK | DEPRECIATION / AMORTISATION | NET BLOCK | ||||||||||||||||||||||||||||||||||||||
As at | As at | As at | For the | On | As at | As at | As at | |||||||||||||||||||||||||||||||||
DESCRIPTION | 01.04.2008 | Additions | Deletions | 31.12.2008 | 01.04.2008 | period | Deletions | 31.12.2008 | 31.12.2008 | 31.03.2008 | ||||||||||||||||||||||||||||||
Land & Land Development |
||||||||||||||||||||||||||||||||||||||||
Freehold* |
38.24 | | | 38.24 | | | | | 38.24 | 38.24 | ||||||||||||||||||||||||||||||
Leasehold |
8.77 | | | 8.77 | 0.04 | 0.01 | | 0.05 | 8.72 | 8.73 | ||||||||||||||||||||||||||||||
Buildings** |
117.22 | 119.96 | | 237.18 | 20.95 | 5.28 | | 26.23 | 210.95 | 96.27 | ||||||||||||||||||||||||||||||
Plant and Machinery
(Including Computers
and Software) |
1,007.54 | 462.53 | 0.37 | 1,469.70 | 832.28 | 107.99 | 0.13 | 940.14 | 529.56 | 175.26 | ||||||||||||||||||||||||||||||
Office Equipment |
34.03 | 6.60 | | 40.63 | 21.05 | 4.64 | | 25.69 | 14.94 | 12.98 | ||||||||||||||||||||||||||||||
Furniture, Fixtures
and Interiors*** |
226.83 | 221.37 | | 448.20 | 166.65 | 37.20 | | 203.85 | 244.35 | 60.18 | ||||||||||||||||||||||||||||||
Vehicles |
53.90 | 16.54 | 5.10 | 65.34 | 21.07 | 8.62 | 2.89 | 26.80 | 38.54 | 32.83 | ||||||||||||||||||||||||||||||
Total |
1,486.53 | 827.00 | 5.47 | 2,308.06 | 1,062.04 | 163.74 | 3.02 | 1,222.76 | 1,085.30 | 424.49 | ||||||||||||||||||||||||||||||
As at 31.1.2007 |
1,280.40 | 178.76 | 6.91 | 1,452.25 | 930.45 | 101.14 | 5.12 | 1,026.47 | 425.78 | |||||||||||||||||||||||||||||||
* | Includes Rs. 12.24 Crores (March 31, 2008-Rs.12.24 Crores ) in respect of which deed of conveyance is pending. | |
** | Includes Rs.67.46 Crores (March 31, 2008-Rs.38.85 Crores ) constructed on leasehold land. | |
*** | Includes Rs. 134.14 Crores (March 31,2008- Nil) leasehold furniture, fixtures and interiors. |
13. | As of March 31, 2009, the total value of the Companys outstanding forward and option contracts was US$ 164 million and the Companys total mark to market losses were estimated at Rs. 110 crores or US$22 million. |
14. | Investment in subsidiaries as on December 31, 2008 |
Satyam Computer Services Limited | In Rs. Crores | |||||||
Schedules annexed to and forming part of the Balance Sheet | As at 31.12.2008 | |||||||
5. Investments |
||||||||
Long term At Cost |
||||||||
(i) Trade (unquoted) |
||||||||
Satyam Venture Engineering Services Private Limited 3,544,480 Shares of Rs. 10 each, fully paid up |
3.54 | |||||||
Intouch Technologies Limited |
||||||||
833,333 Shares of 20 US cents each, fully paid-up |
10.90 | |||||||
Less: Provision for diminution |
10.90 | | ||||||
Medbiquitious Services Inc., |
||||||||
334,000 Shares of A series Preferred Stock of US Dollars .001 each, fully paid up |
1.57 | | ||||||
Less: Provision for diminution |
1.57 | |||||||
Avante Global LLC |
||||||||
577,917 class A units representing a total value of US Dollars 540,750 |
2.54 | |||||||
Less: Provision for diminution |
2.54 | | ||||||
Jasdic Park Company |
0.75 | |||||||
Less: Received on liquidation |
0.26 | | ||||||
Less: Provision for diminution |
0.49 | | ||||||
Investments in subsidiary companies |
12.81 | |||||||
CA Satyam ASP Private Limited 14,337,990 (December 31, 20077,168,995 and March 31, 2008 7,168,995) Equity Shares of Rs. 10 each, fully paid-up |
12.81 | |||||||
Satyam Technologies Inc. |
||||||||
100,000 Common Stock of 1 US cent each, fully paid-up |
20.22 | |||||||
Satyam BPO Limited (formerly known as Nipuna Services Ltd.) 33,104,319 (December 31, 2007 33,032,319 and March 31, 2008 33,104,319) |
273.46 | |||||||
Satyam Computer Services (Shanghai) Co. Limited$$ (Additional subscription during the period) |
43.87 | |||||||
13.72 | ||||||||
Satyam Computer Services (Nanjing) Co. Limited$$ |
||||||||
16.52 | ||||||||
Nitor Global Solutions Limited (Refer note e (iv) of Schedule 15)(700 A shares of GBP1.00 each fully paid-up, 300 B shares of GBP1.00 each fully paid-up) |
||||||||
Satyam Computer Services (Egypt) S.A.E (10,500 Nominal shares of USD 100 each partly paid-up) |
1.05 | |||||||
Citisoft Plc (Refer note e (i) of Schedule 15) 11,241,000 Ordinary Shares of 0.01 GBP each, fully paid up |
114.63 |
|||||||
Knowledge Dynamics Pte Ltd (Refer note e (ii) of Schedule 15) 10,000,000 Ordinary Shares of 0.01 SGD each, fully paid up |
19.71 |
|||||||
Bridge Strategy Group LLC (Refer note e (v) of Schedule 15) 100 percent ownership interest |
108.16 | |||||||
Satyam Computer Services Belgium (18,550 Nominal shares of Euro 10 each fully paid-up) |
0.13 | |||||||
Satyam (Europe) Limited 1,000,000 Equity Shares of 1 GBP each, fully paid-up Less: Provision for losses |
6.98 6.98 |
|
||||||
Satyam Japan KK 200 Common Stock of J Yen 50,000 each, fully paid-up Less: Provision for losses |
0.42 0.42 |
|
||||||
Satyam Asia Pte Limited 400,000 Ordinary Shares of 1 Singapore Dollar each, fully paid-up Less: Provision for losses |
1.03 1.03 |
|
||||||
Dr. Millennium, Inc., 710,000 Common Stock of 1 US Dollar each, fully paid-up Less : Received on account of reduction of Share Capital Less: Provision for losses |
3.09 2.99 0.10 |
|
||||||
Vision Compass, Inc. 425,000,000 Common Stock of 1 US Cent each, fully paid-up Less : Provision for diminution |
89.94 89.94 |
|
||||||
Satyam IdeaEdge Technologies Private Limited Less : Provision for diminution |
0.01 | | ||||||
ii) Non Trade (Unquoted) |
||||||||
National Savings Certificates, VIII Series (Lodged as security with government
authorities) |
| |||||||
627.82 |
$$ | Investment is not denominated in number of shares as per laws of the Peoples Republic of China. |
15. | Acquisition Related Disputes |
16. | Other Major Disputes |
17. | Unacknowledged Claim for Rs. 1230 Crores |
18. | Directors & Officers Insurance |
19. | Attrition data |
Month | Total Attrition (Number of Associates) | |||
January 2008
|
546 | |||
February 2008
|
501 | |||
March 2008
|
484 | |||
April 2008
|
495 | |||
May 2008
|
455 | |||
June 2008
|
476 | |||
July 2008
|
525 | |||
August 2008
|
505 | |||
September 2008
|
750 | |||
October 2008
|
754 | |||
November 2008
|
694 | |||
December 2008
|
924 | |||
January 2009
|
746 | |||
February 2009
|
1602 |
20. | As of March 28, 2009, the Company (stand alone) had 41,622 associates. Average numbers of associates for the Company (stand alone) for the three months ended December 31, 2008, and for the months ended January 31, 2009 and February 28, 2009 was 46,115, 45,049 and 44,120, respectively. As of January 17, 2009, the Companys subsidiaries had 4,088 associates, including 2,519 associates at Satyam BPO. As of February 28, 2009, the Companys key subsidiaries (Satyam BPO, Satyam Venture, Satyam China (includes both Satyam Shanghai Co. Ltd. and Satyam Nanjing Co. Ltd.) and Satyam Egypt had 3,828 associates, including 2,517 associates at Satyam BPO. | |
21. | Status of grants / options as at September 30, 2008 |
ASOP B | ASOPADS | RSU | ||||||||||||
As on 30th September | As on 30th September | As on 30th September | ||||||||||||
2008 | 2008 | 2008 | ||||||||||||
1 |
Earmarked | 58146872 | 3456383 | 13000000 | ||||||||||
2 |
Granted | 55516499 | 2925425 | 4638406 | ||||||||||
3 |
Ungranted (1-2) | 2630373 | 530958 | 8361594 | ||||||||||
4 |
Exercised | 28388738 | 1235217 | 420048 | ||||||||||
5 |
Cancelled | 14335653 | 478014 | 316077 | ||||||||||
6 |
Available for grant (3 + 5) | 16966026 | 10088972 | 8677671 | ||||||||||
7 |
Options in force (2 - 4-5) | 12792108 | 1212194 | 3902281 | ||||||||||
8 |
Potential number of shares to be issued (6+7) | 29758134 | 2221166 | 12579952 |
22. | Business impact on Satyam Computer Services Limited (stand-alone) of Resignation Letter post January 7, 2009 | |
| Customer Losses as of March 26, 2009 |
๐ | Master Services Agreements with Company Terminated / Expired: 23 customers accounting for US$70 million in quarter ended December 31, 2008 billings (US$61 million of this was from 4 customers). | ||
๐ | Master Services Agreements with Company Intact / Complete Withdrawal of Business: 19 customers accounting for US$22 million in quarter ended December 31, 2008 billings (US$14 million of this was from 2 customers). | ||
๐ | Master Services Agreements with Company Intact / Partial Withdrawal of Business: 24 customers withdrew purchase orders of value of US$91 million spread over the next 12 months. |
| Customer Wins as of March 26, 2009 |
๐ | The Company had received new business orders from 215 mostly existing customers with contract values totaling US$380 million. |